Unlock all features! Tap here to upgrade
18991 Middle Camp Sugar Pine Rd, Twain Harte, CA 95383
3 beds • 2 baths • 2083 sqft
$350,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.1% first-year return on $91,500 initial cash invested.
-3.1%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$2,714
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,714 income − $2,950 expenses = $236 out of pocket
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,714
Total Expenses
$2,950
Mortgage P&I
64%
$1,748
Property Taxes
6%
$156
Home Insurance
5%
$122
HOA
0%
$0
Property Management
12%
$326
CapEx
4%
$109
Vacancy
3%
$81
Maintenance
4%
$109
Other
11%
$299